Mortgage Parameters

Term:	15 yrs 30 yrs
Rate:
Price:
Percent Down:
Monthly Maint/HOA:
Tax Rate:

Mortgage Summary

Property Total:	$30,000
Down Payment	$9,000
Mortgage Amount:	$21,000
Mortgage Payment:	$122.55 / month
Estimated Tax:	+ $16.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $139.22 / month
Total Interest Paid:	$23,119.20 over 30 years
Total Tax Paid:	$6,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	100.63	21.92	20978.08
Dec, 2024	100.52	22.03	20956.04
Jan, 2025	100.41	22.14	20933.91
Feb, 2025	100.31	22.24	20911.67
Mar, 2025	100.20	22.35	20889.32
Apr, 2025	100.09	22.46	20866.86
May, 2025	99.99	22.56	20844.30
Jun, 2025	99.88	22.67	20821.63
Jul, 2025	99.77	22.78	20798.85
Aug, 2025	99.66	22.89	20775.96
Sep, 2025	99.55	23.00	20752.96
Oct, 2025	99.44	23.11	20729.85
Nov, 2025	99.33	23.22	20706.63
Dec, 2025	99.22	23.33	20683.30
Jan, 2026	99.11	23.44	20659.86
Feb, 2026	99.00	23.55	20636.31
Mar, 2026	98.88	23.67	20612.64
Apr, 2026	98.77	23.78	20588.86
May, 2026	98.65	23.90	20564.96
Jun, 2026	98.54	24.01	20540.95
Jul, 2026	98.43	24.12	20516.83
Aug, 2026	98.31	24.24	20492.59
Sep, 2026	98.19	24.36	20468.23
Oct, 2026	98.08	24.47	20443.76
Nov, 2026	97.96	24.59	20419.17
Dec, 2026	97.84	24.71	20394.46
Jan, 2027	97.72	24.83	20369.63
Feb, 2027	97.60	24.95	20344.69
Mar, 2027	97.48	25.07	20319.62
Apr, 2027	97.36	25.19	20294.44
May, 2027	97.24	25.31	20269.13
Jun, 2027	97.12	25.43	20243.71
Jul, 2027	97.00	25.55	20218.16
Aug, 2027	96.88	25.67	20192.49
Sep, 2027	96.76	25.79	20166.69
Oct, 2027	96.63	25.92	20140.77
Nov, 2027	96.51	26.04	20114.73
Dec, 2027	96.38	26.17	20088.56
Jan, 2028	96.26	26.29	20062.27
Feb, 2028	96.13	26.42	20035.85
Mar, 2028	96.01	26.54	20009.31
Apr, 2028	95.88	26.67	19982.64
May, 2028	95.75	26.80	19955.84
Jun, 2028	95.62	26.93	19928.91
Jul, 2028	95.49	27.06	19901.85
Aug, 2028	95.36	27.19	19874.66
Sep, 2028	95.23	27.32	19847.35
Oct, 2028	95.10	27.45	19819.90
Nov, 2028	94.97	27.58	19792.32
Dec, 2028	94.84	27.71	19764.61
Jan, 2029	94.71	27.84	19736.76
Feb, 2029	94.57	27.98	19708.78
Mar, 2029	94.44	28.11	19680.67
Apr, 2029	94.30	28.25	19652.43
May, 2029	94.17	28.38	19624.04
Jun, 2029	94.03	28.52	19595.53
Jul, 2029	93.90	28.65	19566.87
Aug, 2029	93.76	28.79	19538.08
Sep, 2029	93.62	28.93	19509.15
Oct, 2029	93.48	29.07	19480.08
Nov, 2029	93.34	29.21	19450.87
Dec, 2029	93.20	29.35	19421.52
Jan, 2030	93.06	29.49	19392.04
Feb, 2030	92.92	29.63	19362.41
Mar, 2030	92.78	29.77	19332.63
Apr, 2030	92.64	29.91	19302.72
May, 2030	92.49	30.06	19272.66
Jun, 2030	92.35	30.20	19242.46
Jul, 2030	92.20	30.35	19212.11
Aug, 2030	92.06	30.49	19181.62
Sep, 2030	91.91	30.64	19150.98
Oct, 2030	91.77	30.78	19120.20
Nov, 2030	91.62	30.93	19089.27
Dec, 2030	91.47	31.08	19058.19
Jan, 2031	91.32	31.23	19026.96
Feb, 2031	91.17	31.38	18995.58
Mar, 2031	91.02	31.53	18964.05
Apr, 2031	90.87	31.68	18932.37
May, 2031	90.72	31.83	18900.53
Jun, 2031	90.57	31.98	18868.55
Jul, 2031	90.41	32.14	18836.41
Aug, 2031	90.26	32.29	18804.12
Sep, 2031	90.10	32.45	18771.67
Oct, 2031	89.95	32.60	18739.07
Nov, 2031	89.79	32.76	18706.31
Dec, 2031	89.63	32.92	18673.40
Jan, 2032	89.48	33.07	18640.32
Feb, 2032	89.32	33.23	18607.09
Mar, 2032	89.16	33.39	18573.70
Apr, 2032	89.00	33.55	18540.15
May, 2032	88.84	33.71	18506.44
Jun, 2032	88.68	33.87	18472.56
Jul, 2032	88.51	34.04	18438.53
Aug, 2032	88.35	34.20	18404.33
Sep, 2032	88.19	34.36	18369.97
Oct, 2032	88.02	34.53	18335.44
Nov, 2032	87.86	34.69	18300.75
Dec, 2032	87.69	34.86	18265.89
Jan, 2033	87.52	35.03	18230.86
Feb, 2033	87.36	35.19	18195.67
Mar, 2033	87.19	35.36	18160.31
Apr, 2033	87.02	35.53	18124.77
May, 2033	86.85	35.70	18089.07
Jun, 2033	86.68	35.87	18053.20
Jul, 2033	86.50	36.05	18017.15
Aug, 2033	86.33	36.22	17980.94
Sep, 2033	86.16	36.39	17944.54
Oct, 2033	85.98	36.57	17907.98
Nov, 2033	85.81	36.74	17871.24
Dec, 2033	85.63	36.92	17834.32
Jan, 2034	85.46	37.09	17797.23
Feb, 2034	85.28	37.27	17759.95
Mar, 2034	85.10	37.45	17722.50
Apr, 2034	84.92	37.63	17684.87
May, 2034	84.74	37.81	17647.06
Jun, 2034	84.56	37.99	17609.07
Jul, 2034	84.38	38.17	17570.90
Aug, 2034	84.19	38.36	17532.54
Sep, 2034	84.01	38.54	17494.00
Oct, 2034	83.83	38.72	17455.28
Nov, 2034	83.64	38.91	17416.37
Dec, 2034	83.45	39.10	17377.27
Jan, 2035	83.27	39.28	17337.99
Feb, 2035	83.08	39.47	17298.52
Mar, 2035	82.89	39.66	17258.86
Apr, 2035	82.70	39.85	17219.00
May, 2035	82.51	40.04	17178.96
Jun, 2035	82.32	40.23	17138.73
Jul, 2035	82.12	40.43	17098.30
Aug, 2035	81.93	40.62	17057.68
Sep, 2035	81.73	40.82	17016.87
Oct, 2035	81.54	41.01	16975.85
Nov, 2035	81.34	41.21	16934.65
Dec, 2035	81.15	41.40	16893.24
Jan, 2036	80.95	41.60	16851.64
Feb, 2036	80.75	41.80	16809.84
Mar, 2036	80.55	42.00	16767.83
Apr, 2036	80.35	42.20	16725.63
May, 2036	80.14	42.41	16683.22
Jun, 2036	79.94	42.61	16640.61
Jul, 2036	79.74	42.81	16597.80
Aug, 2036	79.53	43.02	16554.78
Sep, 2036	79.32	43.23	16511.56
Oct, 2036	79.12	43.43	16468.12
Nov, 2036	78.91	43.64	16424.48
Dec, 2036	78.70	43.85	16380.63
Jan, 2037	78.49	44.06	16336.57
Feb, 2037	78.28	44.27	16292.30
Mar, 2037	78.07	44.48	16247.82
Apr, 2037	77.85	44.70	16203.13
May, 2037	77.64	44.91	16158.22
Jun, 2037	77.42	45.13	16113.09
Jul, 2037	77.21	45.34	16067.75
Aug, 2037	76.99	45.56	16022.19
Sep, 2037	76.77	45.78	15976.41
Oct, 2037	76.55	46.00	15930.42
Nov, 2037	76.33	46.22	15884.20
Dec, 2037	76.11	46.44	15837.76
Jan, 2038	75.89	46.66	15791.10
Feb, 2038	75.67	46.88	15744.22
Mar, 2038	75.44	47.11	15697.11
Apr, 2038	75.22	47.33	15649.77
May, 2038	74.99	47.56	15602.21
Jun, 2038	74.76	47.79	15554.42
Jul, 2038	74.53	48.02	15506.40
Aug, 2038	74.30	48.25	15458.16
Sep, 2038	74.07	48.48	15409.68
Oct, 2038	73.84	48.71	15360.96
Nov, 2038	73.60	48.95	15312.02
Dec, 2038	73.37	49.18	15262.84
Jan, 2039	73.13	49.42	15213.42
Feb, 2039	72.90	49.65	15163.77
Mar, 2039	72.66	49.89	15113.88
Apr, 2039	72.42	50.13	15063.75
May, 2039	72.18	50.37	15013.38
Jun, 2039	71.94	50.61	14962.77
Jul, 2039	71.70	50.85	14911.92
Aug, 2039	71.45	51.10	14860.82
Sep, 2039	71.21	51.34	14809.48
Oct, 2039	70.96	51.59	14757.89
Nov, 2039	70.71	51.84	14706.06
Dec, 2039	70.47	52.08	14653.97
Jan, 2040	70.22	52.33	14601.64
Feb, 2040	69.97	52.58	14549.05
Mar, 2040	69.71	52.84	14496.22
Apr, 2040	69.46	53.09	14443.13
May, 2040	69.21	53.34	14389.79
Jun, 2040	68.95	53.60	14336.19
Jul, 2040	68.69	53.86	14282.33
Aug, 2040	68.44	54.11	14228.22
Sep, 2040	68.18	54.37	14173.85
Oct, 2040	67.92	54.63	14119.21
Nov, 2040	67.65	54.90	14064.32
Dec, 2040	67.39	55.16	14009.16
Jan, 2041	67.13	55.42	13953.73
Feb, 2041	66.86	55.69	13898.05
Mar, 2041	66.59	55.96	13842.09
Apr, 2041	66.33	56.22	13785.87
May, 2041	66.06	56.49	13729.38
Jun, 2041	65.79	56.76	13672.61
Jul, 2041	65.51	57.04	13615.58
Aug, 2041	65.24	57.31	13558.27
Sep, 2041	64.97	57.58	13500.68
Oct, 2041	64.69	57.86	13442.83
Nov, 2041	64.41	58.14	13384.69
Dec, 2041	64.13	58.42	13326.27
Jan, 2042	63.86	58.69	13267.58
Feb, 2042	63.57	58.98	13208.60
Mar, 2042	63.29	59.26	13149.34
Apr, 2042	63.01	59.54	13089.80
May, 2042	62.72	59.83	13029.97
Jun, 2042	62.44	60.11	12969.86
Jul, 2042	62.15	60.40	12909.46
Aug, 2042	61.86	60.69	12848.76
Sep, 2042	61.57	60.98	12787.78
Oct, 2042	61.27	61.28	12726.50
Nov, 2042	60.98	61.57	12664.94
Dec, 2042	60.69	61.86	12603.07
Jan, 2043	60.39	62.16	12540.91
Feb, 2043	60.09	62.46	12478.45
Mar, 2043	59.79	62.76	12415.70
Apr, 2043	59.49	63.06	12352.64
May, 2043	59.19	63.36	12289.28
Jun, 2043	58.89	63.66	12225.61
Jul, 2043	58.58	63.97	12161.65
Aug, 2043	58.27	64.28	12097.37
Sep, 2043	57.97	64.58	12032.79
Oct, 2043	57.66	64.89	11967.89
Nov, 2043	57.35	65.20	11902.69
Dec, 2043	57.03	65.52	11837.17
Jan, 2044	56.72	65.83	11771.34
Feb, 2044	56.40	66.15	11705.20
Mar, 2044	56.09	66.46	11638.73
Apr, 2044	55.77	66.78	11571.95
May, 2044	55.45	67.10	11504.85
Jun, 2044	55.13	67.42	11437.43
Jul, 2044	54.80	67.75	11369.68
Aug, 2044	54.48	68.07	11301.61
Sep, 2044	54.15	68.40	11233.22
Oct, 2044	53.83	68.72	11164.49
Nov, 2044	53.50	69.05	11095.44
Dec, 2044	53.17	69.38	11026.06
Jan, 2045	52.83	69.72	10956.34
Feb, 2045	52.50	70.05	10886.29
Mar, 2045	52.16	70.39	10815.90
Apr, 2045	51.83	70.72	10745.18
May, 2045	51.49	71.06	10674.12
Jun, 2045	51.15	71.40	10602.71
Jul, 2045	50.80	71.75	10530.97
Aug, 2045	50.46	72.09	10458.88
Sep, 2045	50.12	72.43	10386.44
Oct, 2045	49.77	72.78	10313.66
Nov, 2045	49.42	73.13	10240.53
Dec, 2045	49.07	73.48	10167.05
Jan, 2046	48.72	73.83	10093.22
Feb, 2046	48.36	74.19	10019.03
Mar, 2046	48.01	74.54	9944.49
Apr, 2046	47.65	74.90	9869.59
May, 2046	47.29	75.26	9794.33
Jun, 2046	46.93	75.62	9718.71
Jul, 2046	46.57	75.98	9642.73
Aug, 2046	46.20	76.35	9566.39
Sep, 2046	45.84	76.71	9489.67
Oct, 2046	45.47	77.08	9412.60
Nov, 2046	45.10	77.45	9335.15
Dec, 2046	44.73	77.82	9257.33
Jan, 2047	44.36	78.19	9179.14
Feb, 2047	43.98	78.57	9100.57
Mar, 2047	43.61	78.94	9021.63
Apr, 2047	43.23	79.32	8942.31
May, 2047	42.85	79.70	8862.60
Jun, 2047	42.47	80.08	8782.52
Jul, 2047	42.08	80.47	8702.05
Aug, 2047	41.70	80.85	8621.20
Sep, 2047	41.31	81.24	8539.96
Oct, 2047	40.92	81.63	8458.33
Nov, 2047	40.53	82.02	8376.31
Dec, 2047	40.14	82.41	8293.90
Jan, 2048	39.74	82.81	8211.09
Feb, 2048	39.34	83.21	8127.88
Mar, 2048	38.95	83.60	8044.28
Apr, 2048	38.55	84.00	7960.28
May, 2048	38.14	84.41	7875.87
Jun, 2048	37.74	84.81	7791.06
Jul, 2048	37.33	85.22	7705.84
Aug, 2048	36.92	85.63	7620.21
Sep, 2048	36.51	86.04	7534.18
Oct, 2048	36.10	86.45	7447.73
Nov, 2048	35.69	86.86	7360.87
Dec, 2048	35.27	87.28	7273.59
Jan, 2049	34.85	87.70	7185.89
Feb, 2049	34.43	88.12	7097.77
Mar, 2049	34.01	88.54	7009.23
Apr, 2049	33.59	88.96	6920.27
May, 2049	33.16	89.39	6830.88
Jun, 2049	32.73	89.82	6741.06
Jul, 2049	32.30	90.25	6650.81
Aug, 2049	31.87	90.68	6560.13
Sep, 2049	31.43	91.12	6469.01
Oct, 2049	31.00	91.55	6377.46
Nov, 2049	30.56	91.99	6285.47
Dec, 2049	30.12	92.43	6193.04
Jan, 2050	29.67	92.88	6100.16
Feb, 2050	29.23	93.32	6006.84
Mar, 2050	28.78	93.77	5913.07
Apr, 2050	28.33	94.22	5818.86
May, 2050	27.88	94.67	5724.19
Jun, 2050	27.43	95.12	5629.07
Jul, 2050	26.97	95.58	5533.49
Aug, 2050	26.51	96.04	5437.45
Sep, 2050	26.05	96.50	5340.96
Oct, 2050	25.59	96.96	5244.00
Nov, 2050	25.13	97.42	5146.58
Dec, 2050	24.66	97.89	5048.69
Jan, 2051	24.19	98.36	4950.33
Feb, 2051	23.72	98.83	4851.50
Mar, 2051	23.25	99.30	4752.20
Apr, 2051	22.77	99.78	4652.42
May, 2051	22.29	100.26	4552.16
Jun, 2051	21.81	100.74	4451.42
Jul, 2051	21.33	101.22	4350.20
Aug, 2051	20.84	101.71	4248.50
Sep, 2051	20.36	102.19	4146.31
Oct, 2051	19.87	102.68	4043.62
Nov, 2051	19.38	103.17	3940.45
Dec, 2051	18.88	103.67	3836.78
Jan, 2052	18.38	104.17	3732.61
Feb, 2052	17.89	104.66	3627.95
Mar, 2052	17.38	105.17	3522.78
Apr, 2052	16.88	105.67	3417.11
May, 2052	16.37	106.18	3310.94
Jun, 2052	15.86	106.69	3204.25
Jul, 2052	15.35	107.20	3097.06
Aug, 2052	14.84	107.71	2989.35
Sep, 2052	14.32	108.23	2881.12
Oct, 2052	13.81	108.74	2772.38
Nov, 2052	13.28	109.27	2663.11
Dec, 2052	12.76	109.79	2553.32
Jan, 2053	12.23	110.32	2443.01
Feb, 2053	11.71	110.84	2332.16
Mar, 2053	11.17	111.38	2220.79
Apr, 2053	10.64	111.91	2108.88
May, 2053	10.11	112.44	1996.43
Jun, 2053	9.57	112.98	1883.45
Jul, 2053	9.02	113.53	1769.92
Aug, 2053	8.48	114.07	1655.85
Sep, 2053	7.93	114.62	1541.24
Oct, 2053	7.39	115.16	1426.07
Nov, 2053	6.83	115.72	1310.36
Dec, 2053	6.28	116.27	1194.09
Jan, 2054	5.72	116.83	1077.26
Feb, 2054	5.16	117.39	959.87
Mar, 2054	4.60	117.95	841.92
Apr, 2054	4.03	118.52	723.40
May, 2054	3.47	119.08	604.32
Jun, 2054	2.90	119.65	484.67
Jul, 2054	2.32	120.23	364.44
Aug, 2054	1.75	120.80	243.63
Sep, 2054	1.17	121.38	122.25
Oct, 2054	0.59	121.96	0.29